保险单 | 已达 | 基本 | 保费 | 豁免保费 | 累计已交保费 | 生存给付 | 累计给付
(累积生息) | 现金价值 | 假定中等红利示例 | 年度末 | 年龄 | 保险金额 | 每年现金红利 | 累计现金红利 | 1 | 4 | 20,000 | 10,284 | 无 | 10,284 | - | - | 4,060 | 52 | 52 | 2 | 5 | 20,000 | 10,284 | 若投保人身故,豁免保险费 | 20,568 | - | - | 9,860 | 182 | 236 | 3 | 6 | 20,000 | 10,284 | 30,852 | - | - | 15,960 | 355 | 598 | 4 | 7 | 20,000 | 10,284 | 41,136 | - | - | 23,180 | 533 | 1,149 | 5 | 8 | 20,000 | 10,284 | 51,420 | - | - | 30,800 | 706 | 1,889 | 6 | 9 | 20,000 | 10,284 | 61,704 | - | - | 39,780 | 883 | 2,829 | 7 | 10 | 20,000 | 10,284 | 71,988 | - | - | 49,240 | 1,064 | 3,978 | 8 | 11 | 20,000 | 10,284 | 82,272 | - | - | 59,220 | 1,248 | 5,345 | 9 | 12 | 20,000 | 10,284 | 92,556 | - | - | 69,720 | 1,436 | 6,941 | 10 | 13 | 20,000 | 10,284 | 102,840 | - | - | 80,800 | 1,627 | 8,776 | 11 | 14 | 20,000 | 10,284 | 113,124 | - | - | 92,480 | 1,823 | 10,862 | 12 | 15 | 20,000 | 10,284 | 123,408 | - | - | 104,760 | 2,022 | 13,210 | 13 | 16 | 20,000 | 10,140 | 133,548 | - | - | 117,700 | 2,225 | 15,831 | 14 | 17 | 20,000 | 0 | - | 133,548 | - | - | 122,400 | 2,293 | 18,599 | 15 | 18 | 20,000 | 0 | - | 133,548 | 20,000 | 20,000 | 127,280 | 2,339 | 21,496 | 16 | 19 | 20,000 | 0 | - | 133,548 | 22,000 | 42,600 | 111,560 | 2,041 | 24,182 | 17 | 20 | 20,000 | 0 | - | 133,548 | 24,000 | 67,878 | 93,120 | 1,703 | 26,610 | 18 | 21 | 20,000 | 0 | - | 133,548 | 26,000 | 95,914 | 71,840 | 1,324 | 28,732 | 19 | 22 | 20,000 | 0 | - | 133,548 | - | 98,791 | 47,640 | 903 | 30,497 | 20 | 23 | 20,000 | 0 | - | 133,548 | - | 101,755 | 49,500 | 920 | 32,332 | 21 | 24 | 20,000 | 0 | - | 133,548 | - | 104,808 | 51,440 | 938 | 34,240 | 22 | 25 | 20,000 | 0 | - | 133,548 | - | 107,952 | 53,460 | 956 | 36,223 | 23 | 26 | 20,000 | 0 | - | 133,548 | - | 111,191 | 55,560 | 974 | 38,284 | 24 | 27 | 20,000 | 0 | - | 133,548 | - | 114,527 | 57,740 | 993 | 40,426 | 25 | 28 | 20,000 | 0 | - | 133,548 | 60,000 | 177,963 | 60,000 | 1,012 | 42,651 |
|